[HEXTAR] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -15.38%
YoY- -11.48%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 890,464 544,444 632,576 427,040 410,568 146,858 67,420 53.68%
PBT 104,620 62,716 83,982 49,798 54,496 -42,646 -9,878 -
Tax -22,870 -21,338 -19,412 -13,790 -13,384 -2,252 -228 115.40%
NP 81,750 41,378 64,570 36,008 41,112 -44,898 -10,106 -
-
NP to SH 62,606 34,596 61,894 36,392 41,112 -44,898 -10,106 -
-
Tax Rate 21.86% 34.02% 23.11% 27.69% 24.56% - - -
Total Cost 808,714 503,066 568,006 391,032 369,456 191,756 77,526 47.76%
-
Net Worth 270,519 232,564 247,307 210,093 185,463 196,956 68,882 25.58%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 38,645 - 26,032 26,261 35,479 - - -
Div Payout % 61.73% - 42.06% 72.16% 86.30% - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 270,519 232,564 247,307 210,093 185,463 196,956 68,882 25.58%
NOSH 3,864,567 3,939,261 1,313,087 1,313,087 820,679 820,679 106,000 81.99%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.18% 7.60% 10.21% 8.43% 10.01% -30.57% -14.99% -
ROE 23.14% 14.88% 25.03% 17.32% 22.17% -22.80% -14.67% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 23.04 14.05 48.60 32.52 50.92 17.90 63.62 -15.55%
EPS 1.62 0.90 4.76 2.78 5.08 -5.48 -9.54 -
DPS 1.00 0.00 2.00 2.00 4.40 0.00 0.00 -
NAPS 0.07 0.06 0.19 0.16 0.23 0.24 0.65 -31.00%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 22.77 13.92 16.18 10.92 10.50 3.76 1.72 53.74%
EPS 1.60 0.88 1.58 0.93 1.05 -1.15 -0.26 -
DPS 0.99 0.00 0.67 0.67 0.91 0.00 0.00 -
NAPS 0.0692 0.0595 0.0632 0.0537 0.0474 0.0504 0.0176 25.60%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.865 0.77 1.50 0.925 0.56 0.78 0.92 -
P/RPS 3.75 5.48 3.09 2.84 1.10 4.36 1.45 17.14%
P/EPS 53.40 86.27 31.54 33.38 10.98 -14.26 -9.65 -
EY 1.87 1.16 3.17 3.00 9.10 -7.01 -10.37 -
DY 1.16 0.00 1.33 2.16 7.86 0.00 0.00 -
P/NAPS 12.36 12.83 7.89 5.78 2.43 3.25 1.42 43.37%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 19/08/24 21/08/23 22/08/22 23/08/21 24/08/20 19/08/19 20/08/18 -
Price 0.865 0.755 1.62 1.25 0.73 0.70 0.88 -
P/RPS 3.75 5.38 3.33 3.84 1.43 3.91 1.38 18.11%
P/EPS 53.40 84.59 34.07 45.10 14.32 -12.79 -9.23 -
EY 1.87 1.18 2.94 2.22 6.98 -7.82 -10.84 -
DY 1.16 0.00 1.23 1.60 6.03 0.00 0.00 -
P/NAPS 12.36 12.58 8.53 7.81 3.17 2.92 1.35 44.58%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment